[BJFOOD] QoQ Quarter Result on 31-Jan-2015 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -94.72%
YoY- 7.25%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 135,417 132,410 128,921 133,482 75,316 39,636 36,554 138.84%
PBT 8,791 8,945 10,061 12,633 165,301 6,257 5,001 45.50%
Tax -3,235 -3,445 -4,572 -4,848 -2,544 -1,024 -945 126.63%
NP 5,556 5,500 5,489 7,785 162,757 5,233 4,056 23.27%
-
NP to SH 6,203 6,106 6,412 8,641 163,602 6,002 5,277 11.34%
-
Tax Rate 36.80% 38.51% 45.44% 38.38% 1.54% 16.37% 18.90% -
Total Cost 129,861 126,910 123,432 125,697 -87,441 34,403 32,498 151.18%
-
Net Worth 397,217 393,368 398,886 380,488 346,972 166,651 161,534 81.88%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 4,699 3,746 7,455 4,444 7,615 - 6,662 -20.71%
Div Payout % 75.76% 61.35% 116.28% 51.44% 4.65% - 126.26% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 397,217 393,368 398,886 380,488 346,972 166,651 161,534 81.88%
NOSH 375,939 374,601 372,790 355,596 304,602 275,321 266,515 25.69%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 4.10% 4.15% 4.26% 5.83% 216.10% 13.20% 11.10% -
ROE 1.56% 1.55% 1.61% 2.27% 47.15% 3.60% 3.27% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 36.02 35.35 34.58 37.54 24.73 14.40 13.72 89.97%
EPS 1.65 1.63 1.72 2.43 53.71 2.18 1.98 -11.41%
DPS 1.25 1.00 2.00 1.25 2.50 0.00 2.50 -36.92%
NAPS 1.0566 1.0501 1.07 1.07 1.1391 0.6053 0.6061 44.70%
Adjusted Per Share Value based on latest NOSH - 355,596
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 6.95 6.80 6.62 6.85 3.87 2.04 1.88 138.51%
EPS 0.32 0.31 0.33 0.44 8.40 0.31 0.27 11.95%
DPS 0.24 0.19 0.38 0.23 0.39 0.00 0.34 -20.67%
NAPS 0.2039 0.202 0.2048 0.1954 0.1782 0.0856 0.0829 81.91%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.50 2.33 2.89 3.00 2.83 2.72 1.50 -
P/RPS 6.94 6.59 8.36 7.99 11.45 18.89 10.94 -26.10%
P/EPS 151.52 142.94 168.02 123.46 5.27 124.77 75.76 58.53%
EY 0.66 0.70 0.60 0.81 18.98 0.80 1.32 -36.92%
DY 0.50 0.43 0.69 0.42 0.88 0.00 1.67 -55.14%
P/NAPS 2.37 2.22 2.70 2.80 2.48 4.49 2.47 -2.71%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 09/12/15 11/09/15 15/06/15 10/03/15 09/12/14 15/09/14 16/06/14 -
Price 2.33 2.14 2.59 2.80 2.79 3.06 1.49 -
P/RPS 6.47 6.05 7.49 7.46 11.28 21.26 10.86 -29.13%
P/EPS 141.21 131.29 150.58 115.23 5.19 140.37 75.25 51.96%
EY 0.71 0.76 0.66 0.87 19.25 0.71 1.33 -34.11%
DY 0.54 0.47 0.77 0.45 0.90 0.00 1.68 -52.97%
P/NAPS 2.21 2.04 2.42 2.62 2.45 5.06 2.46 -6.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment